Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $160k initial cash invested.
-10.51%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,682
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $6,081 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$6,081
Mortgage P&I
72%
$3,374
Property Taxes
5%
$225
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170